RENCANA ANGGARAN BIAYA

PROYEK PEMBANGUNAN RUMAH TINGGAL

LuasM2 :13 x 20 m
PEMILIK: Ibu Fina
No URAIAN PEKERJAAN VOL SAT H.SATUAN MATERIAL UPAH JUMLAH
A. PEKERJAAN LANTAI 1
I PEKERJAAN PERSIAPAN
1 Direksikeet 1 ls Rp - Rp 2,500,000 Rp 1,000,000
2 Keamanan 1 ls Rp - Rp - Rp -
3 Pembersihan Lahan 1 ls Rp - Rp - Rp 2,000,000
4 Mobilisasi 1 ls Rp - Rp - Rp 5,000,000
5 Listrik Kerja 1 ls Rp - Rp 1,000,000 Rp 2,000,000
6 Pek.Bowplank dan Pengukuran 185 M Rp 5,000 Rp 750,000 Rp 925,000
Sub Total Rp 15,175,000
II PEKERJAAN GALIAN 185 M
1 Galian Tanah Pondasi 120 M Rp 50,000 Rp 6,000,000
2 Urugan Tanah Kembali 56 M Rp 17,500 Rp 980,000
3 Urug Pasir Bawah Pondasi 19 M Rp 220,000 Rp 4,070,000 Rp 370,000
Sub Total Rp 11,420,000
III PEKERJAAN SLOOF 20x25 11 M Rp 600,000 Rp 6,600,000
1 Semen tiga roda 81 zak Rp 55,000 Rp 4,455,000
2 Pasir 7 M Rp 220,000 Rp 1,540,000
3 Batu Split 10 M Rp 230,000 Rp 2,300,000
4 Papan cor 2/20 132 lbr Rp 20,000 Rp 2,640,000
5 Kaso kayu Meranti 4/6 22 btg Rp 25,000 Rp 550,000
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 83 btg Rp 25,000 Rp 2,075,000
7 Besi . 12 ex.Sii (Tulangan Utama) 62 btg Rp 63,500 Rp 3,937,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 24,297,000
IV PEKERJAAN PONDASI
A. Pekerjaan Pondasi Batu kali 46 M Rp 85,000 Rp 3,910,000
1 Semen tiga roda 105 zak Rp 55,000 Rp 5,775,000
2 Pasir 17 M Rp 220,000 Rp 3,740,000
3 Batu Kali 43 M Rp 230,000 Rp 9,890,000
Sub Total Rp 23,315,000
B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh 3 M Rp 1,500,000 Rp 4,500,000
1 Semen tiga roda 22 zak Rp 55,000 Rp 1,210,000
2 Pasir 7 M Rp 220,000 Rp 1,540,000
3 Batu Split 11 M Rp 230,000 Rp 2,530,000
4 Papan cor 2/20 36 lbr Rp 20,000 Rp 720,000
5 Kaso kayu Meranti 4/6 60 btg Rp 25,000 Rp 1,500,000
6 Besi . 12 ex.Sii (Tulangan Utama) 63 btg Rp 63,500 Rp 4,000,500
7 Kawat beton + paku 1 ls Rp 120,000 Rp 120,000
Sub Total Rp 16,120,500
V PEKERJAAN BETON STRUKTUR
LANTAI 1
A. Pekerjaan Kolom Praktis ( 15 x 15 ) 3 M Rp 600,000 Rp 1,800,000
1 Semen tiga roda 22 zak Rp 55,000 Rp 1,210,000
2 Pasir 2 M Rp 220,000 Rp 440,000
3 Batu Split 3 M Rp 230,000 Rp 690,000
4 Papan cor 2/20 36 lbr Rp 20,000 Rp 720,000
5 Kaso kayu Meranti 4/6 60 btg Rp 25,000 Rp 1,500,000
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg Rp 25,000 Rp 800,000
7 Besi . 10 ex. Sii (Tulangan Utama) 38 btg Rp 43,000 Rp 1,634,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 8,994,000
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M Rp 600,000 Rp 2,400,000
1 Semen tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M Rp 220,000 Rp 660,000
3 Batu Split 4 M Rp 230,000 Rp 920,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi . 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi . 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 13,747,000
C.Pekerjaan Ring Balk ( 15 x 20 ) 5 M Rp 600,000 Rp 3,000,000
1 Semen tiga roda 38 zak Rp 55,000 Rp 2,090,000
2 Pasir 3 M Rp 220,000 Rp 660,000
3 Batu Split 5 M Rp 230,000 Rp 1,150,000
4 Papan cor 2/20 60 lbr Rp 20,000 Rp 1,200,000
5 Kaso kayu Meranti 4/6 10 btg Rp 25,000 Rp 250,000
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 57 btg Rp 25,000 Rp 1,425,000
7 Besi . 12 ex. Sii (Tulangan Utama) 57 btg Rp 63,500 Rp 3,619,500
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 13,594,500
D. Pekerjaan Balok ( B1) 20 X 30 1 M Rp 600,000 Rp 600,000
1 Semen tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M Rp 220,000 Rp 220,000
3 Batu Split 1 M Rp 230,000 Rp 230,000
4 Papan cor 2/20 12 lbr Rp 20,000 Rp 240,000

LANTAI 1 Page 1
5 Kaso kayu Meranti 4/6 30 btg Rp 25,000 Rp 750,000
6 Besi .8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg Rp 25,000 Rp 175,000
6 Besi .12 ex. Sii ( Tulangan Tengah ) 3 btg Rp 63,500 Rp 190,500
7 Besi . 16 ex. Sii (Tulangan Utama) 5 btg Rp 116,000 Rp 580,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 3,625,500
PEKERJAAN BETON STRUKTUR
LANTAI 2
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M Rp 700,000 Rp 2,800,000
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M Rp 220,000 Rp 660,000
3 Batu Split 4 M Rp 230,000 Rp 920,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi . 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi . 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 14,147,000
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M Rp 220,000 Rp 660,000
3 Batu Split 4 M Rp 230,000 Rp 920,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi . 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi . 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 11,347,000
C.Pekerjaan Ring Balk ( 15 x 20 ) 6 M Rp 700,000 Rp 4,200,000
1 Semen ex.tiga roda 44 zak Rp 55,000 Rp 2,420,000
2 Pasir 4 M Rp 220,000 Rp 880,000
3 Batu Split 6 M Rp 230,000 Rp 1,380,000
4 Papan cor 2/20 72 lbr Rp 20,000 Rp 1,440,000
5 Kaso kayu Meranti 4/6 12 btg Rp 25,000 Rp 300,000
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg Rp 25,000 Rp 800,000
7 Besi . 12 ex. Sii (Tulangan Utama) 32 btg Rp 63,500 Rp 2,032,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 13,652,000
D. Pekerjaan Balok ( B1) 20 X 30 1 M Rp 700,000 Rp 700,000
1 Semen ex.tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M Rp 220,000 Rp 220,000
3 Batu Split 1 M Rp 230,000 Rp 230,000
4 Papan cor 2/20 12 lbr Rp 20,000 Rp 240,000
5 Kaso kayu Meranti 4/6 30 btg Rp 25,000 Rp 750,000
6 Besi .8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg Rp 25,000 Rp 175,000
6 Besi .12 ex. Sii ( Tulangan Tengah ) 3 btg Rp 63,500 Rp 190,500
7 Besi . 16 ex. Sii (Tulangan Utama) 5 btg Rp 116,000 Rp 580,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 3,725,500
VI PEKERJAAN BETON NON STRUKTUR
A. PekerjaanTangga beton 1 M Rp 1,500,000 Rp 2,100,000
1 Semen tiga roda 10 zak Rp 55,000 Rp 550,000
2 Pasir 1 M Rp 220,000 Rp 220,000
3 Batu Split 1 M Rp 230,000 Rp 230,000
4 Triplek cor 9mm 5 lbr Rp 125,000 Rp 625,000
5 Kaso kayu Meranti 4/6 18 btg Rp 25,000 Rp 450,000
6 Besi . 8 ex. Sii 18 btg Rp 25,000 Rp 450,000
6 Besi .10 ex. Sii 23 btg Rp 43,000 Rp 989,000
8 Kawat beton + paku 1 ls Rp 100,000 Rp 100,000
Sub Total Rp 5,714,000
B. Pekerjaan Dak Lantai 2 26 M Rp 700,000 Rp 18,200,000
1 Semen tiga roda 188 zak Rp 55,000 Rp 10,340,000
2 Pasir 18 M Rp 220,000 Rp 3,960,000
3 Batu Split 24 M Rp 230,000 Rp 5,520,000
4 Triplek cor 9mm 91 lbr Rp 125,000 Rp 11,375,000
5 Kaso kayu Meranti 4/6 338 btg Rp 25,000 Rp 8,450,000
6 Besi . 8 ex.S ii 434 btg Rp 25,000 Rp 10,850,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 68,995,000
C. Pekerjaan Pet beton 1 M Rp 700,000 Rp 700,000
1 Semen tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M Rp 220,000 Rp 220,000
3 Batu Split 1 M Rp 230,000 Rp 230,000
4 Triplek cor 9mm 4 lbr Rp 125,000 Rp 500,000
5 Kaso kayu Meranti 4/6 13 btg Rp 25,000 Rp 325,000
6 Besi . 8 ex. Sii 17 btg Rp 25,000 Rp 425,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 3,140,000
D. Pekerjaan Profilan 1 ls Rp 3,000,000 Rp 3,000,000 Rp 2,000,000
Sub Total Rp 5,000,000
PEKERJAAN BETON NON STRUKTUR
A. Pekerjaan Pet + Dak Talang beton klling 4 M Rp 700,000 Rp 2,800,000
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000

LANTAI 1 Page 2
2 Pasir 3 M Rp 220,000 Rp 660,000
3 Batu Split 4 M Rp 230,000 Rp 920,000
4 Triplek cor 9mm 14 lbr Rp 125,000 Rp 1,750,000
5 Kaso kayu Meranti 4/6 52 btg Rp 25,000 Rp 1,300,000
6 Besi . 8 ex. Sii 67 btg Rp 25,000 Rp 1,675,000
8 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 11,000,000
B. Pekerjaan Profilan 1 ls Rp 3,000,000 Rp 3,000,000 Rp 2,000,000
Sub Total Rp 5,000,000
VII PEKERJAAN DINDING LANTAI 1
PEKERJAAN PASANGAN 438 M Rp 15,000 Rp 6,570,000
1 Bata 35040 bh Rp 410 Rp 14,366,400
2 Semen tiga roda 144 Zak Rp 55,000 Rp 7,920,000
3 Pasir Pasang 35 M Rp 220,000 Rp 7,700,000
Sub Total Rp 36,556,400
PEKERJAAN PLESTERAN 876 M Rp 8,500 Rp 7,446,000
1 Semen tiga roda 180 Zak Rp 55,000 Rp 9,900,000
2 Pasir pasang 26 M Rp 220,000 Rp 5,720,000
Sub Total Rp 23,066,000
PEKERJAAN ACIAN 876 M Rp 8,500 Rp 7,446,000
1 Semen tiga roda 180 Zak Rp 55,000 Rp 9,900,000
Sub Total Rp 17,346,000
PEKERJAAN DINDING LANTAI 2
PEKERJAAN PASANGAN 595 M Rp 15,000 Rp 8,925,000
1 Bata 47600 bh Rp 410 Rp 19,516,000
2 Semen ex Tiga roda 195 Zak Rp 55,000 Rp 10,725,000
3 Pasir Pasang 48 M Rp 220,000 Rp 10,560,000
Sub Total Rp 49,726,000
PEKERJAAN PLESTERAN 1190 M Rp 8,500 Rp 10,115,000
1 Semen tiga roda 245 Zak Rp 55,000 Rp 13,475,000
2 Pasir pasang 36 M Rp 220,000 Rp 7,920,000
Sub Total Rp 31,510,000
PEKERJAAN ACIAN 1190 M Rp 8,500 Rp 10,115,000
1 Semen tiga roda 245 Zak Rp 55,000 Rp 13,475,000
Sub Total Rp 23,590,000
VIII PEK.LANTAI DAN FINISHING LANTAI 1
A.LANTAI 1
1 TERAS/CORIDOOR 45 M Rp 20,000 Rp 900,000
1. Lantai Keramik 40X40 ex Roman 45 M Rp 80,000 Rp 3,600,000
2. Semen tiga roda 14 Zak Rp 55,000 Rp 770,000
3. Pasir pasang 5 M Rp 220,000 Rp 1,100,000
Sub Total Rp 6,370,000
2 RUANG TIDUR 110 M Rp 22,000 Rp 2,420,000
1. Lantai Keramik 40X40 ex Roman 110 M Rp 80,000 Rp 8,800,000
2. Semen tiga roda 32 Zak Rp 55,000 Rp 1,760,000
3. Pasir pasang 13 M Rp 220,000 Rp 2,860,000
Sub Total Rp 15,840,000
4 RUANG TAMU 16 M Rp 22,000 Rp 352,000
1. Lantai Keramik 40X40 ex Roman 16 M Rp 80,000 Rp 1,280,000
2. Semen tiga roda 5 Zak Rp 55,000 Rp 275,000
3. Pasir pasang 2 M Rp 220,000 Rp 440,000
Sub Total Rp 2,347,000
5 KM/WC 29 M Rp 22,000 Rp 638,000
1. Lantai Keramik 25X25 ex Roman 29 M Rp 80,000 Rp 2,320,000
2. Semen tiga roda 10 Zak Rp 55,000 Rp 550,000
3. Pasir pasang 4 M Rp 220,000 Rp 880,000
Sub Total Rp 4,388,000
PAS. DINDING km/wc 180 M Rp 22,000 Rp 3,960,000
1. Dinding Keramik 33/25 ex Roman 180 M Rp 80,000 Rp 14,400,000
2. BORDER 10/25 ex Roman 315 BH Rp 20,000 Rp 6,300,000
3. Semen tiga roda 52 Zak Rp 55,000 Rp 2,860,000
4. Pasir pasang 22.00 M Rp 220,000 Rp 4,840,000
Sub Total Rp 32,360,000
6 GUDANG 5 M Rp 20,000 Rp 100,000
1. Lantai Keramik 40X40 ex Roman 5 M Rp 80,000 Rp 400,000
2. Semen tiga roda 2 Zak Rp 55,000 Rp 110,000
3. Pasir pasang 1 M Rp 220,000 Rp 220,000
Sub Total Rp 830,000
PEK.LANTAI DAN FINISHING LANTAI 2
A.LANTAI 2
1 CORIDOOR+TANGGA 40 M Rp 20,000 Rp 800,000
1. Lantai Keramik 40X40 ex Roman 40 M Rp 80,000 Rp 3,200,000
2. Semen tiga roda 12 Zak Rp 55,000 Rp 660,000
3. Pasir pasang 4 M Rp 220,000 Rp 880,000
Sub Total Rp 5,540,000
2 RUANG TIDUR 86 M Rp 22,000 Rp 1,892,000
1. Lantai Keramik 40X40 ex Roman 86 M Rp 80,000 Rp 6,880,000
2. Semen tiga roda 25 Zak Rp 55,000 Rp 1,375,000
3. Pasir pasang 10 M Rp 220,000 Rp 2,200,000
Sub Total Rp 12,347,000
4 KM/WC 41 M Rp 22,000 Rp 902,000
1. Lantai Keramik 25X25 ex Roman 41 M Rp 80,000 Rp 3,280,000
2. Semen tiga roda 12 Zak Rp 55,000 Rp 660,000
3. Pasir pasang 5 M Rp 220,000 Rp 1,100,000

LANTAI 1 Page 3
 Sub Total Rp 5,942,000
PAS. DINDING km/wc 240 M Rp 22,000 Rp 5,280,000
1. Dinding Keramik 33/25 ex Roman 240 M Rp 80,000 Rp 19,200,000
2. BORDER 10/25 ex Roman 420 BH Rp 20,000 Rp 8,400,000
3. Semen tiga roda 69 Zak Rp 55,000 Rp 3,795,000
4. Pasir pasang 28.80 M Rp 220,000 Rp 6,336,000
Sub Total Rp 43,011,000
IX PEKERJAAN PLAFOND LANTAI 1
PEKERJAAN PLAFOND 213 M Rp 35,000 Rp 7,455,000
1 Plafond Gypsum 9 mm 85 LBR Rp 55,000 Rp 4,675,000
2 Hollow 150 btg Rp 20,000 Rp 3,000,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 15,330,000

PEKERJAAN PLAFOND LANTAI 1 260 M Rp 35,000 Rp 9,100,000

1 Plafond Gypsum 9 mm 104 LBR Rp 55,000 Rp 5,720,000
2 Hollow 150 btg Rp 20,000 Rp 3,000,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 18,020,000
X PEKERJAAN PINTU & JENDELA LANTAI 1
1 Kusen+ Daun Pintu Utama (PU) 1 unit Rp 1,700,000 Rp 1,700,000 Rp 100,000
2 Kusen+ Daun Pintu Kamar (P1) 9 unit Rp 1,500,000 Rp 13,500,000 Rp 450,000
3 Kusen+ Daun Pintu Km/ Wc (PVC) 9 unit Rp 200,000 Rp 1,800,000 Rp 450,000
4 Kusen+ Daun + kaca Jendela satu lubang (J1) 1 unit Rp 1,300,000 Rp 1,300,000 Rp 50,000
5 Kusen+ Daun + kaca Jendela dua lubang (J2) 2 unit Rp 2,000,000 Rp 4,000,000 Rp 100,000
6 Kusen+ Daun + kaca Jendela gendong (J1U) 2 unit Rp 1,300,000 Rp 2,600,000 Rp 100,000
7 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 4 unit Rp 2,000,000 Rp 8,000,000 Rp 200,000
8 BOVENLIGHT KM/WC 1 unit Rp 250,000 Rp 250,000 Rp 20,000
Sub Total Rp 34,620,000
ACCESSORIES PINTU & JENDELA LANTAI 1
1 Kunci Pintu Utama + Handle Engsel 1 unit Rp 1,500,000 Rp 1,500,000 Rp 100,000
2 Kunci Pintu Standart + Handle + Engsel 9 unit Rp 300,000 Rp 2,700,000 Rp 450,000
3 hak angin,grendel + Engsel jendela ex standar 10 unit Rp 150,000 Rp 1,500,000 Rp 500,000
Sub Total Rp 6,750,000

PEKERJAAN PINTU & JENDELA LANTAI 2

1 Kusen+ Daun Pintu Kamar (P1) 12 unit Rp 1,500,000 Rp 18,000,000 Rp 600,000
2 Kusen+ Daun Pintu Km/ Wc (PVC) 12 unit Rp 200,000 Rp 2,400,000 Rp 600,000
3 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 8 unit Rp 2,000,000 Rp 16,000,000 Rp 400,000
4 BOVENLIGHT KM/WC 1 unit Rp 250,000 Rp 250,000 Rp 20,000
Sub Total Rp 38,270,000
ACCESSORIES PINTU & JENDELA LANTAI 2
1 Kunci Pintu Standart + Handle + Engsel 12 unit Rp 300,000 Rp 3,600,000 Rp 600,000
2 hak angin,grendel + Engsel jendela ex standar 9 unit Rp 150,000 Rp 1,350,000 Rp 450,000
Sub Total Rp 6,000,000
XI PEKERJAAN SANITAIR LANTAI 1
Kamar Mandi Lantai 1
1 Closet duduk standart 8 bh Rp 1,200,000 Rp 9,600,000 Rp 800,000
2 Closet Jongkok standart 1 bh Rp 200,000 Rp 200,000 Rp 50,000
3 Wastafel standart 8 bh Rp 750,000 Rp 6,000,000 Rp 600,000
4 Bak feeber 9 bh Rp 200,000 Rp 1,800,000 Rp 450,000
5 Floor Drain 9 bh Rp 25,000 Rp 225,000 Rp 90,000
Sub Total Rp 19,815,000
PEKERJAAN SANITAIR LANTAI 2
Kamar Mandi Lantai 2
1 Closet duduk standart 12 bh Rp 1,200,000 Rp 14,400,000 Rp 1,200,000
3 Wastafel standart 12 bh Rp 750,000 Rp 9,000,000 Rp 900,000
4 Bak feeber 12 bh Rp 200,000 Rp 2,400,000 Rp 600,000
5 Floor Drain 12 bh Rp 25,000 Rp 300,000 Rp 120,000
Sub Total Rp 28,920,000
XII PEKERJAAN INSTALASI AIR LANTAI 1
A.AIR BERSIH 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC AW 1/2 " Wavin 12 btg Rp 13,000 Rp 156,000
2 Pipa PVC AW 3/4 " Wavin 5 btg Rp 18,000 Rp 90,000
3 Kran Air 9 bh Rp 25,000 Rp 225,000
B.AIR KOTOR 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC 3 " Wavin AW 24 btg Rp 98,000 Rp 2,352,000
2 Pipa PVC 4 " Wavin AW 24 btg Rp 165,000 Rp 3,960,000
3 Pipa PVC 6 " Wavin AW 24 btg Rp 190,000 Rp 4,560,000
3 Fitting + Sambungan dll 1 ls Rp 500,000 Rp 500,000
Sub Total Rp 13,843,000
PEKERJAAN INSTALASI AIR LANTAI 2
A.AIR BERSIH 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC AW 1/2 " Wavin 24 btg Rp 13,000 Rp 312,000
2 Pipa PVC AW 3/4 " Wavin 4 btg Rp 18,000 Rp 72,000
3 Kran Air 12 bh Rp 25,000 Rp 300,000
B.AIR KOTOR 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC 3 " Wavin AW 30 btg Rp 98,000 Rp 2,940,000
2 Pipa PVC 4 " Wavin AW 48 btg Rp 165,000 Rp 7,920,000
3 Fitting + Sambungan dll 1 ls Rp 1,000,000 Rp 1,000,000
Sub Total Rp 14,544,000

XIII PEK. INSTALASI LISTRIK LANTAI 1 55 Rp 45,000 Rp 2,475,000

1 Lampu Pijar Biasa 20 ttk Rp 25,000 Rp 500,000

LANTAI 1 Page 4
2 Lampu Tl 40 w 4 ttk Rp 300,000 Rp 1,200,000
3 Lampu exterior Pet beton 4 ttk Rp 50,000 Rp 200,000
4 Lampu cawan 2 ttk Rp 200,000 Rp 400,000
5 Stop Kontak 10 ttk Rp 25,000 Rp 250,000
6 Saklar Tunggal ex Broco 0 ttk Rp 25,000 Rp -
7 Saklar Double ex Broco 15 ttk Rp 35,000 Rp 525,000
8 Box MCB 1 bh Rp 200,000 Rp 280,000
9 KABEL Ex ETERNA 1 LS Rp 5,000,000 Rp 5,000,000
Sub Total Rp 10,830,000
PEK. INSTALASI LISTRIK LANTAI 2 62 Rp 45,000 Rp 2,790,000
1 Lampu Pijar Biasa 24 ttk Rp 25,000 Rp 600,000
2 Lampu Tl 40 w 4 ttk Rp 300,000 Rp 1,200,000
3 Lampu exterior Pet beton 4 ttk Rp 50,000 Rp 200,000
4 Lampu cawan 0 ttk Rp 200,000 Rp -
5 Stop Kontak 12 ttk Rp 25,000 Rp 300,000
6 Saklar Tunggal ex Broco 0 ttk Rp 25,000 Rp -
7 Saklar Double ex Broco 18 ttk Rp 35,000 Rp 630,000
8 Box MCB 1 bh Rp 200,000 Rp 280,000
9 KABEL Ex ETERNA 1 LS Rp 3,000,000 Rp 3,000,000
Sub Total Rp 9,000,000
XIV PEKERJAAN FINISHING LANTAI 1
1 Cat Dinding Dalam ex ICI 816 M Rp 20,000 Rp 16,320,000 Rp 3,264,000
2 Cat Dinding Luar ex ICI 60 M Rp 20,000 Rp 1,200,000 Rp 300,000
3 Plitur Pintu + Jendela 1 ls Rp 2,000,000 Rp 2,000,000 Rp 1,000,000
4 Cat Plafond ex Vinilex 213 M Rp 5,000 Rp 1,065,000 Rp 1,278,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000
6 Railing Tangga+Void 33 M Rp 500,000 Rp 16,500,000
Sub Total Rp 43,427,000
PEKERJAAN FINISHING LANTAI 2
1 Cat Dinding Dalam ex ICI -76 M Rp 20,000 Rp (1,520,000) Rp (304,000)
2 Cat Dinding Luar ex ICI 88 M Rp 20,000 Rp 1,760,000 Rp 440,000
3 Plitur Pintu + Jendela 1 ls Rp 2,000,000 Rp 2,000,000 Rp 1,000,000
4 Cat Plafond ex Vinilex 1 M Rp 5,000 Rp 5,000 Rp 6,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000
Sub Total Rp 3,887,000
XV PEKERJAAN ATAP 250 M Rp 25,000 Rp 6,250,000
1 Rangka Baja ringan 250 M Rp 160,000 Rp 40,000,000
2 Genteng keramik 250 M Rp 90,000 Rp 22,500,000
3 NOK (KM2) 96 BH Rp 20,000 Rp 1,920,000
4 Polycarbonit 60 M Rp 600,000 Rp 36,000,000
5 Lisplang Kamper Medan 3/30 15 lbr Rp 200,000 Rp 3,000,000
6 Paku 5,7 + Baut + Plat 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 109,870,000

XVI PEKERJAAN LAIN LAIN

PEMBUATAN SEPTICTANK 1 ls Rp 3,000,000 Rp 2,500,000 Rp 2,500,000
Sub Total Rp 5,000,000

MATERIAL UPAH JUMLAH

TOTAL BIAYA L ANTAI 1 Rp 764,904,400 Rp 196,000,000 Rp 960,904,400

LANTAI 1 Page 5
LANTAI 1 Page 6
LANTAI 1 Page 7
LANTAI 1 Page 8
LANTAI 1 Page 9
LANTAI 1 Page 10
LANTAI 1 Page 11
LANTAI 1 Page 12